Flat
NW8
2 beds
1 bath
Charlbert Court, St John's Wood NW8
London, England · NW8
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£-6,197
↘ -3%After 5 Years
Change In Property Value
£81,782
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,253 | £22,809 | £23,379 | £111,965 |
| Total Expenses | £23,463 | £23,546 | £23,620 | £23,717 | £23,817 | £118,163 |
| Profit Before Tax | £-1,863 | £-1,622 | £-1,367 | £-908 | £-437 | £-6,197 |
| Profit After Tax | £-1,863 | £-1,622 | £-1,367 | £-908 | £-437 | £-6,197 |
| Change In Property Value | £6 | £11,999 | £21,418 | £28,502 | £19,856 | £81,782 |
| Net Return | £-1,857 | £10,377 | £20,052 | £27,594 | £19,419 | £75,584 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change